

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.002558 | - | - | - | - | |
Gross Profit | (0.002558) | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (1.49874) | (0.99574) | (0.734549) | (0.531643) | (0.554115) | |
Total Operating Expenses | 1.496183 | 0.995735 | 0.734549 | 0.531643 | 0.554115 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.217505 | 0.995735 | 0.734549 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.233738) | (0.313141) | (0.437542) | (0.505519) | (0.2806) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.000002 | (0.000009) | (0.167895) | - | - | |
Net Income | ||||||
Net Income | (1.732139) | (1.308572) | (1.171983) | (1.037163) | (0.834715) | |
Supplemental | ||||||
EBIT | (1.498401) | (0.995431) | (0.734441) | - | - | |
EBITDA | (1.495843) | (0.986731) | 0.000108 | (0.531643) | (0.554115) | |